arm holdings plcarm holdings plc q2 and h1 2010 results
TRANSCRIPT
ARM Holdings plcARM Holdings plcQ2 and H1 2010 Results
27 July 2010London
1
Cautionary Statement Concerning Forward-Looking Statements This presentation contains forward-looking statements as defined in section 102 of the Private
Securities Litigation Reform Act of 1995.These statements are subject to risk factors associated with the semiconductor and intellectual property businesses.When used in this document, the words “anticipates”, “may”, “can”, “believes”, “expects”, “projects”, “intends”, “likely” similar expressions and any other statements that are not historical facts in each caselikely , similar expressions and any other statements that are not historical facts, in each case as they relate to ARM, its management or its businesses and financial performance and condition are intended to identify those assertions as forward-looking statements.It is believed that the expectations reflected in these statements are reasonable, but they may be affected by a variety of variables, many of which are beyond our control.These variables could cause
t l lt t d t diff t i ll d i l d b t t li it d t f il t liactual results or trends to differ materially and include, but are not limited to: failure to realize the benefits of our recent acquisitions, unforeseen liabilities arising from our recent acquisitions, price fluctuations, actual demand, the availability of software and operating systems compatible with our intellectual property, the continued demand for products including ARM’s intellectual property, delays in the design process or delays in a customer’s project that p p y, y g p y p juses ARM’s technology, the success of our semiconductor partners, loss of market and industry competition, exchange and currency fluctuations, any future strategic investments or acquisitions, rapid technological change, regulatory developments, ARM’s ability to negotiate, structure, monitor and enforce agreements for the determination and payment of royalties, actual or potential litigation changes in tax laws interest rates and access to capital marketsactual or potential litigation, changes in tax laws, interest rates and access to capital markets, political, economic and financial market conditions in various countries and regions, including the commercial credit environment and uncertainties arising out of the financial market and liquidity crises, and capital expenditure requirements.ARM does not intend or assume any obligation to update or revise these forward-looking statements in light of developments which diff f th ti i t ddiffer from those anticipated.
More information about potential factors that could affect ARM’s business and financial results is included in ARM’s Annual Report on Form 20-F for the fiscal year ended December 31, 2009 including (without limitation) under the captions, “Risk Factors” and “Operating and Financial Review and Prospects ” which is on file with the Securities and Exchange Commission (the
2
Review and Prospects, which is on file with the Securities and Exchange Commission (the “SEC”) and available at the SEC’s website at www.sec.gov.
Business UpdateBusiness Update
Warren EastChief Executive Officer
3
Q2 2010 Highlights ARM strategically well positioned for long-term growth
Outperformed the semiconductor industry through the cycle Gaining share in end markets with structural growth driversGaining share in end markets with structural growth drivers Influential market leaders adopting ARM technology increases
long-term growth opportunity in multiple end markets
Physical IP strategy on trackGrowth
Opportunitiesy gy TSMC licenses advance technology for 28nm and 20nm nodes
Group backlog at record levels after strong Q2 Financial discipline delivering profits and cash Financial discipline delivering profits and cash
Growth in non-mobile applications
Ph i lIncreasing the
ARM valueper transaction
13%
Physical IP Division
Dev. Sys. & Services 73%
Q2 Group Revenues
$150m
Extending IP O t i
14% Processor Division
& Services 73%
4
Outsourcing
Processor Licensing 25%Q2 group $revs
Q2 revenues at $36.6m, strong booking quarter drives backlog to record levels Base of licenses grows to over 690 with 17
2.0Backlog relative toend 2005
Base of licenses grows to over 690 with 17 licenses signed in the quarter Microsoft signs an architecture license
t di l t ll b ti 1.0
1.5
extending long-term collaboration 5 licenses for Cortex™-A class processors
including a third lead licensee for “Eagle” 0.5
6 licenses for Cortex-M class mainly going into microcontrollers
Three further commitments to Mali graphics ee u t e co t e ts to a g ap cstechnology – licenses total now 29
Non-mobile is strong driver for licensingDTV i t ll d t t
Mobile
Non-Mobile
Both
Number of licenses signed in Q2 2010
DTV, microcontrollers and smartmeters
Mobile opportunity as new customers developfirst ARM based chips for mobile phones
4
11
2
5
p pand mobile computers
Microsoft Architecture License Microsoft have licensed the ARM architecture Collaborating on advanced technology for over
13 years in mobile and consumer electronics Multi-year license enables Microsoft to be at the forefront of working
with ARM technology across a broad range of businesseswith ARM technology, across a broad range of businesses, addressing multiple application areas
Architecture license allows customers to build their own ARM-compatible processor
6
Growing the Licensing Base
ARMv7
Cumulative licenses(Q2 2010 licensing shown in parenthesis*)
E l
Processor Roadmap in 2010 Estimated Royalty Opportunity
for 2014
ARMv678 (+2)
Cortex-AFamily
Smartphone, mobile computing, DTV and infrastructureTh l d li i d
Eagle ApplicationProcessors3bn unitsper yearARMv6
44 (+5) ARM11TM
Family
Three lead licensees signed up
Heron Real-time
per year
ARMv5
18TM
Cortex-RFamily Engine management systems,
baseband and hard disk drivesInitial lead licensees signed up
Heron Real timeEmbedded10bn unitsper year
ARMv4
TM
ARM9TM
Family
Cortex-MF il
Initial lead licensees signed up
Cortex-M4
p y
Micro
66 (+6)ARM7TM
Family
173
267 (+2) Family
Motor control, industrial control, embedded audioFi t hi t t d i H1 2011
Cortex-M4 Micro-controllers16bn unitsper year
7
Mali licenses = 29 (+1), Others = 21 (+1) *Note: Licensing numbers adjusted for licenses that are no longer expected to generate royalties.
First shipments expected in H1 2011
License Base Delivers Royalty Growth Each license can yield royalty revenues over very long period ARM’s royalty revenue opportunity grows as:y y pp y g New licensee starts to sell their first ARM-based chips Existing customer starts to deploy ARM in a new division ARM-based chips gain share and become the universal platform New types of customer start to adopt ARM technology
~300
$125m
$150m
2006-10
Significant Royalty Potential from Recent Licenses
Licenses
87
+34
$50m
$75m
$100m 2001-05
Pre-2001 ~300 Licenses+62
+61
+87
>690
$0m
$25m
H1 H2 H1 H2 H1 H2 H1 H2 H1 H2 H1 H2 H1 H2 H1 H2 H1 H2 H1
~100 Licenses+71
+61
8
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010H1102005 2006 2007 2008 2009
Processor Royalties 48%Q2 group $revs
$80m
Q2 royalty revenue* increases ahead of industry in the relevant period
$50m
$60m
$70m
$80m
Q2 units nearly double YonYCortex up 10 fold and represents
6% of all unit shipments $20m
$30m
$40m
$
6% of all unit shipmentsCortex-A into mobile computers
and smartphonesCortex-R into disk drives and printers
$0m
$10m
Q40
8
Q10
9
Q20
9
Q30
9
Q40
9
Q11
0
Q21
0*
Cortex-R into disk drives and printersCortex-M into microcontrollers and
wireless networkingCortex A typically at higher royalty
Q2 2010 Royalty Unit Split
Q
*Q2 2010 excludes $9m catch-up PD revenue
Cortex-A typically at higher royalty percentage per chip
A lt hi 4 5
Non-mobile 38%
Home, 5%
Embedded, 15%
Average royalty per chip 4.5c vs4.8c in Q1 due to strong growth in Bluetooth, microcontrollers and wireless networking
Mobile, 62%Enterprise,
18%
9
networking *Excluding catch-up PD revenueSource: SIA May 2010
Royalties Outperform Industry
H1 2010: ARM Outperforms Industry Q2 2010: 1.4b units up ~95%
($M
)
Industry units (ex-memory)* up ~40%
ARM mobile shipments up >50%Industry shipments into mobile phones growing
40%
50%
200
250ARM Royalty Revenue
Industry Growth Rate*
ARM Growth Rate Grow
th RRev
enue
Industry shipments into mobile phones growing about 40% year-on-year
ARM digital TV shipments up >100%10%
20%
30%
150
Rate (%
)
Roy
alty
Strong market share gains with market growing about 30% year-on-year
ARM microcontroller shipments up >100%-10%
0%
10%
100
Full
Year
AR
M ARM microcontroller shipments up >100%Strong market share gains with MCU market growing about 80% year-on-year
-30%
-20%
10%
0
50
H1
Advanced processor reported shipmentsCortex units up ~10 fold
* Source: SIA May 2010
ARM $ Royalty CAGR (05-09) = 12%Industry $ Revenue CAGR (05-09) = flat
2005 2006 2007 2008 2009 H1 2010
10
Source: SIA May 2010Offset 1 quarter to align with ARM’s royalty revenue
Investing in the Software Ecosystem ARM invests in the ecosystem needed to create a rich and
diverse community of third party developers around ARM processorsprocessors
Linaro collaboration provides common ti i d Li OS k l d t l foptimised Linux OS kernel and tools for
Cortex-A based chips from multiple suppliers
Linaro will provide the underpinning technology for leading Linux distributions Easier for semis and OEMs to support multiple
LiMo
Easier for semis and OEMs to support multipleLinux distributions
ARM i t t ARM invests across ecosystem Over a decade of collaboration with Microsoft Adobe Flash 10.1 now shipping
11
pp g CMSIS standard for Cortex-M based microcontrollers
Recent ARM Powered ProductsInternet Connected Screens
3b3bnin 2014
People of Lava Android TVSkyViia Digital Media
AdopterSpring Design Alex eReader Samsung C7000
CompaqAirlife 100
Real-time ProcessorspAlex eReader Samsung C7000Airlife 100
10bnin 2014 HTC
DesireParrot AR DroneDell Streak
HP DeskJetWestern Digital
Embedded Computers
es eDell StreakMy Passport disk drives
16bnin 2014
Itron OpenwaySmart MeterHyundai SonataMarvell 2GHz Freescale
12
in 2014 Smart MeterHyundai Sonata Centre Console Plug Computer
FreescaleKinetis
Physical IP 13%Q2 group $revs
Three new platform licenses in Q2 drives long-term revenue Platforms at 45nm 65nm and 130nm
Advanced physical IP forleading foundries
32nm* Platforms at 45nm, 65nm and 130nm More mature nodes allow more reuse,
increasing profitability
Production Ready
28nmIn Development
Early in Q3, TSMC licenses advanced physical IP platform at 28nm and 20nm
I l d hi h f d l
In Development
20nmAdvanced R&D
Includes high performance and low power process variants
All major foundries have licensed ARM’s$10m
$12m*32nm developed for GLOBALFOUNDRIES, IBM and Samsung
All major foundries have licensed ARM s physical IP at 32nm and/or 28nm
Q2 lt $9 8 $4
$6m
$8m
Q2 royalty revenue $9.8m Underlying Q1 royalties at $9.6m
up ~80% on Q209 $0m
$2m
$4m
13
Underlying Royalties ($m)1Q09 2Q09 3Q09 4Q09 1Q10 2Q10
32/28nm Program on TrackOptimised
Cortex-A9 on 32nmTechnology
Engineering execution
ARM processor functional on 32nm
First test chip sentfor manufacturing
Engineering work starts
28nm developmentunderway
g g- Lead customer tape-
outs Q3 2010- First royalty-bearing
production in 2011
Commercial
Q108 Q208 Q308 Q408 Q109 Q209 Q309 Q409 On going activityQ110 Q210 Q310
CommercialCommercial activity- All leading foundriesadopted ARM 32/28nmD i i t d i
Leadingfoundrieslicense 32/28 nm
32nm productionphysical IP
Fourth 32nm license
-Design wins to driveroyalties
GLOBALFOUNDRIESlicenses28nm
TSMC licenses28nm and 20nm
14
LP physical IPp yavailable(IBM SOI) LP & HP physical IP physical IP
PIPD’s Market Development PIPD market share has grown steadily All major foundries licensed physical IP 16%
19% 20%
15%20%25%
PIPD Market Share by No of Wafers*
Foundry wafer volume expected to double as IDMs continue to outsource
0%5%
10%15%
2007 2008 2009* 200mm equivalent wafers
ARM well positioned for long-termroyalty growth
304050
et S
ize
afer
s)
Foundry Market Forecast
x2
q
royalty growth Advanced foundries signed up for
geometries at 45nm and below0
1020
2009 2014
Mar
ke(m
w x2
Source: Gartner, December 2009
Leading fabless semis starting to make outsourcing decisions
304050
Size
fers
)
Forecast by Node≤ 45 nm65 nm≥ 90 nm x2
x8
,
Creates opportunity for growth as advanced nodes are forecast to become 0
102030
2009 2014M
arke
t S(m
waf
x1.5
x2
15
fastest growing nodes Source: Gartner, December 2009
Summary Influential market leaders adopting ARM technology Freescale, Microsoft, TSMC
ARM is gaining share in long-term growth markets Mobile devices, Digital TV, Disk drives, and Microcontrollers
ARM has the best business model, technology and ecosystem for this time Outperforming industry, royalty up 50%, driving profitability and cash
generation, enabling investment in R&D and ecosystem for future growth
16
Financial UpdateFinancial Update
Tim ScoreChief Financial Officer
17
Q2 2010 Financial Highlights Strong licensing quarter 17 processor deals and 3 physical IP platform licenses Several licenses built backlog Microsoft architecture license and Eagle lead license
Backlog up more than 20% sequentially and more than 50% year-on-year Backlog up more than 20% sequentially and more than 50% year-on-year
Broad adoption of ARM technology drives royalty revenue Underlying royalties up over 50% on last year $9m catch-up PD royalty reported in Q2
Accelerating investment in new technology development Normalised opex expected to be £53-55m in Q3 (assuming Q2 fx rate)
Margin expansion yielding strong net cash generation £74.3m in H1 2010 vs £27.1m in H1 2009
18
Interim dividend increased by 20%
Backlog Analysis – End Q2 2010
Backlog by Maturity Profile Backlog Composition
30%17%
44%
66%
17%
26%
Q310/Q410 Q111/Q211 Q311+ProcessorsPhysical IPSupport, Maintenance & Other
19
Summary and Outlook Continued execution of ARM growth strategy in H1 2010 Broadening adoption of ARM processor and physical IP technology Market share gains in target end-markets
ARM i ll iti d i i t H2 2010 ARM is well-positioned going into H2 2010 Record order backlog Opportunity pipeline remains robustOpportunity pipeline remains robust Market-share gains look set to continue Impact of macroeconomic environment on end-consumer demand
l t i th i t ilater in the year remains uncertain
Reiterating confidence in FY2010 revenues Reiterating confidence in FY2010 revenues Expect group dollar revenues, excluding catch-up PD royalty revenues
of $9m reported in Q2, to be in line with current market expectations
20
Q&AQ&A
21
AppendixAppendix
22
Q2 2010 – Revenue Summary ($)Q2 2010
$mQ2 2009
$mPD
Licensing 36.6 29.5 24%Royalties† 72 5 41 3 76%Royalties† 72.5 41.3 76%
PD Total 109.1 70.8 54%
PIPDPIPDLicensing 10.4 9.2 13%Royalties* 9.8 7.8 25%
PIPD Total 20.2 17.0 19%
Development Systems 13.4 10.3 30%
Services 7.6 7.4 4%
Total Revenue 150.3 105.5 42%† Includes catch-up PD royalties in Q2 2010 of $9 0m and in Q2 2009 of nil
23
† Includes catch up PD royalties in Q2 2010 of $9.0m and in Q2 2009 of nil * Includes catch-up PIPD royalties in Q2 2010 of $0.2m and in Q2 2009 of $2.6m
Q2 2010 – Revenue Summary (£)Q2 2010
£mQ2 2009
£mPD
Licensing 23.7 16.8 41%Royalties† 49 3 26 8 84%Royalties† 49.3 26.8 84%
PD Total 73.0 43.6 67%PIPD
Licensing 6.7 5.2 29%Royalties* 6.6 4.9 34%
PIPD Total 13.3 10.1 31%Development Systems 8.9 6.5 38%
SServices 4.8 4.6 5%
Total Revenue ** 100.0 64.8 54%† Includes catch-up PD royalties in Q2 2010 of £6.2m and in Q2 2009 of nil
24
† p y Q Q* Includes catch-up PIPD royalties in Q2 2010 of £0.1m and in Q2 2009 of £1.6m ** US $/£ effective rate of $1.50 in Q2 2010 and $1.63 in Q2 2009
H1 2010 – Revenue Summary ($)H1 2010
$mH1 2009
$mPD
Licensing 70.8 61.5 15%Royalties† 139 2 91 6 52%Royalties† 139.2 91.6 52%
PD Total 210.0 153.1 37%
PIPDPIPDLicensing 19.2 17.9 7%Royalties* 20.6 15.9 29%
PIPD Total 39.8 33.8 18%
Development Systems 28.2 24.8 13%
Services 15.6 14.7 7%
Total Revenue 293.6 226.4 30%† Includes catch-up PD royalties in H1 2010 of $9 0m and in H1 2009 of nil
25
† Includes catch up PD royalties in H1 2010 of $9.0m and in H1 2009 of nil * Includes catch-up PIPD royalties in H1 2010 of $0.7m and in H1 2009 of $4.2m
H1 2010 – Revenue Summary (£)H1 2010
£mH1 2009
£mPD
Licensing 45.5 36.4 25%Royalties† 92 5 61 8 50%Royalties† 92.5 61.8 50%
PD Total 138.0 98.2 40%PIPD
Licensing 12.4 10.6 17%Royalties* 13.5 10.5 28%
PIPD Total 25.9 21.1 23%Development Systems 18.6 16.5 13%
S iServices 9.8 8.9 11%
Total Revenue ** 192.3 144.7 33%† Includes catch-up PD royalties in H1 2010 of £6.2m and in H1 2009 of nil
26
† p y* Includes catch-up PIPD royalties in H1 2010 of £0.5m and in H1 2009 of £2.6m ** ARM’s US $/£ effective rate of $1.53 in H1 2010 and $1.57 in H1 2009
Revenue Split Analysis100%
10%5%
11%6%
75%
enue
s
31%Licensing
42%
50%
f $ R
eve Licensing
25%% o
f
54%Royalties
41%
0%
2006 2007 2008 2009 H1-102006 2007 2008 2009 H1-10Services Development SystemsPIPD Licensing PD LicensingPIPD Royalties PD Royalties
27
y y
Processor Royalties$80
$60m
$70m
$80m * Q106 excludes $2.0m of catch-up royalties** Q210 excludes $9.0m of catch-up royaltiesRoyalty revenue
$30m
$40m
$50m
$0m
$10m
$20m
4,000 Embedded Home
Q106* Q206 Q306 Q406 Q107 Q207 Q307 Q407 Q108 Q208 Q308 Q408 Q109 Q209 Q309 Q409 Q110 Q210**
Royalty Unit Split
2,0002,5003,0003,500
Enterprise Mobile15%
38%Non-Mobile
5%18%
0500
1,0001,500
62%
Mobile65%35%
Non-Mobile
Mobile
28
2005 2006 2007 2008 2009 H1-2010
Converting Profit into Cash(£m) H107 H207 H108 H208 H109 H209 H110 Total
Profit for the Period 32 32 30 43 30 41 59 267
Normalised Cash Generation 26 32 42 51 27 59 74 311
% Cash Conversion 81% 100% 140% 119% 90% 144% 125% 116%
607080
(£M
s)
1020304050
rmal
ised
010
H107 H207 H108 H208 H109 H209 H110
Nor
29
Net Income Cash Generation
Strong Balance Sheet and Cash Generation Healthy margins drive strong
cash generation of £30m in Q2 £100m Strong Cash Generation
Net cash of £202m at end H1 Expect to retain cash rich balance
£50m£60m£70m£80m£90m
psheet
£10m£20m£30m£40m£50m
Total cash return of £386m over 6 years 3.0p Dividend Growth
£0m£10m
2005 2006 2007 2008 2009 H1-10
£125m via dividend £261m via buyback
1.5p
2.0p
2.5p
Progressive dividend policy 2010 interim dividend increased by 20% 0.5p
1.0p
Inte
rim
30
0.0p2005 2006 2007 2008 2009 H1-10
Quarterly Results SummaryQ209(£m)
Q309(£m)
Q409(£m)
Q110(£m)
Q210(£m)
Total revenues 64.8 75.2 85.2 92.3 100.0US$ revenues 105.5 123.0 140.0 143.3 150.3Effective fx rate 1.63 1.64 1.64 1.55 1.50
Normalised operating profit 16.0 23.8 31.8 36.9 42.7Operating margin (%) 24.7% 31.7% 37.3% 40.0% 42.7%p g g ( )
Normalised profit before tax 16.3 24.3 32.3 37.6 43.5
Normalised EPS (pence) 0.95 1.34 1.79 2.04 2.34
Net cash 88.2 121.7 141.8 196.0 202.3
31
Numbers before acquisition-related charges, share-based payments, Linaro-related, restructuring charges and impairments or profit on disposal of investments
Summary Balance Sheet
IFRS30 Jun 10 31 Dec 09
£MM £MMAssets
Cash 202.3 141.8
Accounts receivable (net of AROC) 80.0 52.8Amounts recoverable on contracts (AROC) 11.8 12.4
Other debtors, inventory and investments 95.5 82.4
Property and equipment 14.3 13.6p y q p
Goodwill 556.0 516.8
Other intangibles 18.1 24.7
Total assets 978 0 844 5Total assets 978.0 844.5Liabilities & shareholders’ equity
Deferred revenue 63.7 39.6
Other creditors 64.2 66.2
Shareholders’ equity 850.1 738.7
Total liabilities & shareholders’ equity 978.0 844.5
32
q y
Cash Flow Summary£MM
Operating activitiesI t t i d
Q2 1032.90 5
H1 1076.8
1 0Interest receivedTaxCapital expenditureInvestments and acquisitions (net of disposals)
0.5(3.5)(1.8)(3.9)
1.0(7.7)(3.6)(4.9)
Share options
Other (forex, Linaro cash)
2.7
(1.6)
( )18.4
(0.5)
( )
Share buybacks and dividends (19.0) (19.0)
Cash flowOpening cashClosing cash
6.3196.0202.3
60.5141.8202.3
Profit before taxInterest income depreciation and amortisation
Q2 10
43.51 4
H1 10
81.12 8Interest income, depreciation and amortisation
Movements in working capital
1.4
(8.1)Cash flows from items excluded from normalised profits (3.9)
2.8
1.2(8.3)
33
Operating activities 32.9 76.8
Q2 2010 ARM Pro Forma P&L
Normalised
Share-based
payments
Normalised incl share-
based payments
Intangible amortisa-
tion
Other acquisition
-related charges
Linaro -related charges
IFRS £'000 £'000 £'000 £'000 £'000 £'000 £'000 Revenues 99,950 − 99,950 − − − 99,950 Cost of revenues (5,144) (649) (5,793) − − − (5,793) Gross profit 94 806 (649) 94 157 94 157Gross profit 94,806 (649) 94,157 − − − 94,157 Research and development (26,396) (5,707) (32,103) (1,002) − (272) (33,377) Sales and marketing (12,825) (1,809) (14,634) (1,971) (114) (116) (16,835) General and administrative (12,907) (1,334) (14,241) − − (850) (15,091) Total operating expenses (52 128) (8 850) (60 978) (2 973) (114) (1 238) (65 303)Total operating expenses (52,128) (8,850) (60,978) (2,973) (114) (1,238) (65,303) Profit from operations 42,678 (9,499) 33,179 (2,973) (114) (1,238) 28,854 Investment income 782 − 782 − − − 782 Profit before tax 43,460 (9,499) 33,961 (2,973) (114) (1,238) 29,636 Tax (11,899) 2,681 (9,218) 1,099 32 347 (7,740) Profit for the period 31,561 (6,818) 24,743 (1,874) (82) (891) 21,896 Earnings per share (assuming dilution)
Shares outstanding (‘000) 1,347,999 1,347,999 1,347,999 Earnings per share – pence 2.34 1.84 1.62
34
ADSs outstanding (‘000) 449,333 449,333 449,333 Earnings per ADS – cents 10.51 8.24 7.29
H1 2010 ARM Pro Forma P&L
Normalised
Share-based
payments
Normalised incl share-
based payments
Intangible amortisa-
tion
Other acquisition
-related charges
Linaro -related
charges
IFRS £'000 £'000 £'000 £'000 £'000 £'000 £'000 Revenues 192,296 − 192,296 − − − 192,296 Cost of revenues (11,595) (1,158) (12,753) − − − (12,753) Gross profit 180 701 (1 158) 179 543 179 543Gross profit 180,701 (1,158) 179,543 − − − 179,543 Research and development (51,558) (10,993) (62,551) (2,002) − (272) (64,825) Sales and marketing (24,851) (3,501) (28,352) (3,859) (228) (116) (32,555) General and administrative (24,708) (2,568) (27,276) − − (850) (28,126) Total operating expenses (101 117) (17 062) (118 179) (5 861) (228) (1 238) (125 506)Total operating expenses (101,117) (17,062) (118,179) (5,861) (228) (1,238) (125,506) Profit from operations 79,584 (18,220) 61,364 (5,861) (228) (1,238) 54,037 Investment income 1,484 − 1,484 − − − 1,484 Profit before tax 81,068 (18,220) 62,848 (5,861) (228) (1,238) 55,521 Tax (22,213) 5,584 (16,629) 2,165 64 347 (14,053) Profit for the period 58,855 (12,636) 46,219 (3,696) (164) (891) 41,468 Earnings per share (assuming dilution)
Shares outstanding (‘000) 1,342,563 1,342,563 1,342,563 Earnings per share – pence 4.38 3.44 3.09
35
ADSs outstanding (‘000) 447,521 447,521 447,521 Earnings per ADS – cents 19.68 15.45 13.86